[MULPHA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 179.12%
YoY- -93.0%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 123,840 138,590 185,996 158,540 140,250 152,256 256,742 -38.52%
PBT -326,185 6,243 -60,547 7,613 -11,570 238,393 43,629 -
Tax 3,774 57,479 60,683 -6,690 8,401 -60,102 19,125 -66.13%
NP -322,411 63,722 136 923 -3,169 178,291 62,754 -
-
NP to SH -342,273 64,592 580 1,478 -1,868 178,736 61,706 -
-
Tax Rate - -920.70% - 87.88% - 25.21% -43.84% -
Total Cost 446,251 74,868 185,860 157,617 143,419 -26,035 193,988 74.35%
-
Net Worth 2,735,425 3,055,965 3,633,499 2,428,333 3,067,999 2,673,357 2,594,883 3.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,735,425 3,055,965 3,633,499 2,428,333 3,067,999 2,673,357 2,594,883 3.58%
NOSH 2,298,676 2,315,125 2,795,000 2,428,333 2,360,000 2,105,005 2,109,660 5.89%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -260.34% 45.98% 0.07% 0.58% -2.26% 117.10% 24.44% -
ROE -12.51% 2.11% 0.02% 0.06% -0.06% 6.69% 2.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.39 5.99 6.65 6.53 5.94 7.23 12.17 -41.92%
EPS -14.89 2.79 0.02 0.07 -0.08 8.49 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.32 1.30 1.00 1.30 1.27 1.23 -2.18%
Adjusted Per Share Value based on latest NOSH - 2,428,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.78 44.52 59.74 50.92 45.05 48.91 82.47 -38.52%
EPS -109.94 20.75 0.19 0.47 -0.60 57.41 19.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.7865 9.8161 11.6712 7.8001 9.8548 8.5871 8.335 3.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.42 0.40 0.35 0.50 0.53 0.53 -
P/RPS 7.61 7.02 6.01 5.36 8.41 7.33 4.36 45.01%
P/EPS -2.75 15.05 1,927.59 575.05 -631.69 6.24 18.12 -
EY -36.32 6.64 0.05 0.17 -0.16 16.02 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.31 0.35 0.38 0.42 0.43 -14.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 27/02/12 24/11/11 25/08/11 20/05/11 28/02/11 -
Price 0.41 0.41 0.43 0.38 0.41 0.51 0.50 -
P/RPS 7.61 6.85 6.46 5.82 6.90 7.05 4.11 50.84%
P/EPS -2.75 14.70 2,072.16 624.33 -517.99 6.01 17.09 -
EY -36.32 6.80 0.05 0.16 -0.19 16.65 5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.33 0.38 0.32 0.40 0.41 -11.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment